[SCOMI] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -0.45%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 0 484,002 553,972 836,944 1,079,290 1,638,872 1,768,277 -
PBT -271,223 -314,794 -253,367 -151,622 -57,407 92,367 90,300 -
Tax 0 -12,056 -18,240 -20,168 -4,813 -37,511 -44,664 -
NP -271,223 -326,850 -271,607 -171,790 -62,220 54,856 45,636 -
-
NP to SH -271,223 -300,417 -233,455 -116,384 -25,580 40,026 17,613 -
-
Tax Rate - - - - - 40.61% 49.46% -
Total Cost 271,223 810,852 825,579 1,008,734 1,141,510 1,584,016 1,722,641 -25.57%
-
Net Worth -251,598 -21,878 262,537 494,801 623,256 735,696 622,526 -
Dividend
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth -251,598 -21,878 262,537 494,801 623,256 735,696 622,526 -
NOSH 1,093,907 1,093,907 1,093,907 1,917,510 1,917,510 1,565,312 1,556,315 -5.47%
Ratio Analysis
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.00% -67.53% -49.03% -20.53% -5.76% 3.35% 2.58% -
ROE 0.00% 0.00% -88.92% -23.52% -4.10% 5.44% 2.83% -
Per Share
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.00 44.25 50.64 43.98 57.15 104.70 113.62 -
EPS -24.79 -27.46 -21.34 -6.12 -1.35 2.56 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.02 0.24 0.26 0.33 0.47 0.40 -
Adjusted Per Share Value based on latest NOSH - 1,093,907
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.00 44.25 50.64 76.51 98.66 149.82 161.65 -
EPS -24.79 -27.46 -21.34 -10.64 -2.34 3.66 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.02 0.24 0.4523 0.5698 0.6725 0.5691 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.03 0.04 0.055 0.18 0.13 0.185 0.405 -
P/RPS 0.00 0.09 0.11 0.41 0.23 0.18 0.36 -
P/EPS -0.12 -0.15 -0.26 -2.94 -9.60 7.23 35.79 -
EY -826.47 -686.57 -388.03 -33.98 -10.42 13.82 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.23 0.69 0.39 0.39 1.01 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/02/21 28/02/20 28/02/19 30/11/17 28/11/16 27/11/15 20/11/14 -
Price 0.03 0.03 0.04 0.145 0.105 0.205 0.29 -
P/RPS 0.00 0.07 0.08 0.33 0.18 0.20 0.26 -
P/EPS -0.12 -0.11 -0.19 -2.37 -7.75 8.02 25.62 -
EY -826.47 -915.43 -533.53 -42.18 -12.90 12.47 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.17 0.56 0.32 0.44 0.72 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment